Can I retire at age 30 with 10,200,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $10,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.2%
1 years$842,306$834,804$827,484$820,339$813,362$799,230
2 years$416,983$409,217$401,691$394,394$387,315$373,123
3 years$275,228$267,428$259,921$252,692$245,729$231,919
4 years$204,364$196,588$189,156$182,050$175,256$161,934
5 years$161,856$154,127$146,793$139,832$133,227$120,432
6 years$133,527$125,857$118,630$111,825$105,418$93,164
7 years$113,300$105,694$98,582$91,937$85,733$74,024
8 years$98,137$90,599$83,606$77,124$71,124$59,957
9 years$86,349$78,883$72,009$65,692$59,896$49,265
10 years$76,925$69,532$62,779$56,628$51,035$40,930
11 years$69,219$61,900$55,270$49,283$43,892$34,303
12 years$62,802$55,558$49,051$43,228$38,036$28,949
13 years$57,377$50,208$43,824$38,164$33,168$24,570
14 years$52,730$45,638$39,376$33,877$29,075$20,951
15 years$48,707$41,691$35,551$30,213$25,600$17,934
16 years$45,190$38,251$32,232$27,052$22,625$15,402
17 years$42,090$35,227$29,330$24,306$20,061$13,263
18 years$39,337$32,552$26,775$21,905$17,837$11,447
19 years$36,878$30,169$24,511$19,793$15,899$9,900
20 years$34,667$28,034$22,495$17,926$14,201$8,576
21 years$32,669$26,113$20,691$16,269$12,708$7,440
22 years$30,855$24,375$19,070$14,792$11,391$6,462
23 years$29,201$22,798$17,608$13,472$10,225$5,619
24 years$27,688$21,360$16,284$12,287$9,191$4,890
25 years$26,297$20,045$15,082$11,221$8,270$4,259
26 years$25,016$18,839$13,988$10,260$7,450$3,712
27 years$23,831$17,730$12,989$9,391$6,716$3,237
28 years$22,734$16,707$12,075$8,604$6,060$2,825
29 years$21,713$15,761$11,237$7,890$5,472$2,466
30 years$20,763$14,885$10,467$7,241$4,945$2,153
31 years$19,875$14,071$9,758$6,651$4,470$1,881
32 years$19,045$13,314$9,104$6,112$4,044$1,644
33 years$18,267$12,609$8,501$5,621$3,660$1,437
34 years$17,536$11,950$7,943$5,172$3,313$1,256
35 years$16,848$11,334$7,426$4,761$3,001$1,099
36 years$16,200$10,758$6,947$4,384$2,719$961
37 years$15,588$10,218$6,502$4,040$2,464$840
38 years$15,010$9,710$6,089$3,723$2,234$735
39 years$14,463$9,234$5,704$3,433$2,026$643
40 years$13,945$8,785$5,347$3,167$1,838$563
41 years$13,453$8,363$5,014$2,922$1,667$493
42 years$12,986$7,964$4,703$2,696$1,513$431
43 years$12,542$7,588$4,413$2,489$1,373$377
44 years$12,119$7,233$4,142$2,298$1,246$330
45 years$11,716$6,898$3,890$2,122$1,131$289
46 years$11,332$6,580$3,653$1,961$1,027$253
47 years$10,965$6,279$3,432$1,811$933$222
48 years$10,615$5,994$3,225$1,674$847$194
49 years$10,279$5,724$3,032$1,547$769$170
50 years$9,959$5,468$2,850$1,430$699$149

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 30 starting with $10,200,000, adding $6,731 every year, while hoping to spend $29,229 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 77/7/16 Blend
29$10,200,000$10,200,000$10,200,000$10,200,000
30$11,247,343$10,706,743$10,548,643$12,073,734
31$12,363,473$11,200,274$10,870,923$13,113,669
32$13,592,468$11,717,008$11,203,020$14,249,465
33$14,945,810$12,258,052$11,545,232$15,494,236
34$16,436,151$12,824,565$11,897,865$16,858,851
35$18,077,431$13,417,762$12,261,236$18,355,282
36$19,885,013$14,038,916$12,635,672$19,996,713
37$21,875,824$14,689,363$13,021,507$21,797,660
38$24,068,518$15,370,501$13,419,087$23,774,111
39$26,483,650$16,083,799$13,828,770$25,943,676
40$29,143,870$16,830,792$14,250,921$28,325,747
41$32,074,137$17,613,094$14,685,919$30,941,684
42$35,301,955$18,432,392$15,134,154$33,815,015
43$38,857,633$19,290,457$15,596,026$36,971,653
44$42,774,569$20,189,147$16,071,950$40,440,144
45$47,089,566$21,130,406$16,562,352$44,251,929
46$51,843,180$22,116,275$17,067,669$48,441,645
47$57,080,104$23,148,891$17,588,355$53,047,446
48$62,849,584$24,230,497$18,124,875$58,111,362
49$69,205,892$25,363,441$18,677,708$63,679,697
50$76,208,831$26,550,188$19,247,350$69,803,459
51$83,924,304$27,793,319$19,834,308$76,538,843
52$92,424,933$29,095,543$20,439,108$83,947,759
53$101,790,748$30,459,696$21,062,290$92,098,410
54$112,109,938$31,888,754$21,704,410$101,065,942
55$123,479,686$33,385,838$22,366,042$110,933,140
56$136,007,086$34,954,216$23,047,776$121,791,218
57$149,810,154$36,597,317$23,750,222$133,740,668
58$165,018,940$38,318,737$24,474,005$146,892,212
59$181,776,760$40,122,242$25,219,772$161,367,842
60$200,241,542$42,011,785$25,988,187$177,301,966
61$220,587,324$43,991,508$26,779,937$194,842,681
62$243,005,892$46,065,753$27,595,726$214,153,161
63$267,708,592$48,239,073$28,436,281$235,413,195
64$294,928,325$50,516,244$29,302,353$258,820,883
65$324,921,744$52,902,270$30,194,711$284,594,503
66$357,971,679$55,402,399$31,114,152$312,974,565
67$394,389,808$58,022,134$32,061,493$344,226,076
68$434,519,594$60,767,243$33,037,579$378,641,045
69$478,739,531$63,643,777$34,043,277$416,541,226
70$527,466,719$66,658,078$35,079,482$458,281,159
71$581,160,796$69,816,796$36,147,117$504,251,507
72$640,328,282$73,126,904$37,247,130$554,882,741
73$705,527,358$76,595,713$38,380,500$610,649,199
74$777,373,136$80,230,890$39,548,234$672,073,557
75$856,543,465$84,040,474$40,751,369$739,731,761
76$943,785,334$88,032,892$41,990,975$814,258,456
77$1,039,921,918$92,216,984$43,268,153$896,352,970
78$1,145,860,354$96,602,016$44,584,036$986,785,914
79$1,262,600,302$101,197,706$45,939,793$1,086,406,446
80$1,391,243,383$106,014,245$47,336,626$1,196,150,285
81$1,533,003,581$111,062,315$48,775,776$1,317,048,532
82$1,689,218,701$116,353,123$50,258,519$1,450,237,403
83$1,861,362,998$121,898,416$51,786,169$1,596,968,944
84$2,051,061,099$127,710,514$53,360,082$1,758,622,845
85$2,260,103,338$133,802,336$54,981,651$1,936,719,454
86$2,490,462,656$140,187,428$56,652,314$2,132,934,125
87$2,744,313,232$146,879,996$58,373,551$2,349,113,022
88$3,024,051,002$153,894,937$60,146,886$2,587,290,541
89$3,332,316,286$161,247,871$61,973,889$2,849,708,506
90$3,672,018,710$168,955,180$63,856,177$3,138,837,321
91$4,046,364,676$177,034,040$65,795,416$3,457,399,283
92$4,458,887,632$185,502,467$67,793,321$3,808,394,272
93$4,913,481,432$194,379,350$69,851,659$4,195,128,059
94$5,414,437,099$203,684,499$71,972,251$4,621,243,504
95$5,966,483,332$213,438,688$74,156,969$5,090,754,933
96$6,574,831,150$223,663,702$76,407,746$5,608,086,025
97$7,245,223,091$234,382,388$78,726,570$6,178,111,558
98$7,983,987,424$245,618,702$81,115,487$6,806,203,422
99$8,798,097,893$257,397,771$83,576,608$7,498,281,311
100$9,695,239,559$269,745,942$86,112,105$8,260,868,600